[PARAGON] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[PARAGON] PARAGON UNION BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -97.89%
YoY- -173.88%
Quarter Report
Latest QR
Upcoming QR
PARAGON's Result
PARAGON's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 51,455 38,212 25,139 12,980 53,702 36,987 24,974 61.70%
PBT -1,543 -2,200 -1,800 -1,405 -727 -1,015 -765 59.43%
Tax 621 0 0 0 15 0 0 -
NP -922 -2,200 -1,800 -1,405 -712 -1,015 -765 13.21%
-
NP to SH -920 -2,200 -1,800 -1,405 -710 -1,012 -762 13.34%
-
Tax Rate - - - - - - - -
Total Cost 52,377 40,412 26,939 14,385 54,414 38,002 25,739 60.37%
-
Net Worth 39,465 38,171 38,818 39,465 40,759 40,759 40,759 -2.12%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 39,465 38,171 38,818 39,465 40,759 40,759 40,759 -2.12%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -1.79% -5.76% -7.16% -10.82% -1.33% -2.74% -3.06% -
ROE -2.33% -5.76% -4.64% -3.56% -1.74% -2.48% -1.87% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 79.53 59.06 38.86 20.06 83.00 57.17 38.60 61.70%
EPS -1.42 -3.40 -2.78 -2.17 -1.10 -1.56 -1.18 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.60 0.61 0.63 0.63 0.63 -2.12%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.38 45.58 29.99 15.48 64.06 44.12 29.79 61.70%
EPS -1.10 -2.62 -2.15 -1.68 -0.85 -1.21 -0.91 13.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4708 0.4553 0.4631 0.4708 0.4862 0.4862 0.4862 -2.11%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.24 0.26 0.34 0.285 0.40 0.415 0.48 -
P/RPS 0.30 0.44 0.88 1.42 0.48 0.73 1.24 -61.07%
P/EPS -16.88 -7.65 -12.22 -13.12 -36.45 -26.53 -40.75 -44.34%
EY -5.92 -13.08 -8.18 -7.62 -2.74 -3.77 -2.45 79.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.57 0.47 0.63 0.66 0.76 -35.82%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 28/08/18 28/05/18 28/02/18 06/12/17 28/08/17 -
Price 0.27 0.35 0.285 0.36 0.315 0.37 0.435 -
P/RPS 0.34 0.59 0.73 1.79 0.38 0.65 1.13 -54.99%
P/EPS -18.99 -10.29 -10.24 -16.58 -28.70 -23.65 -36.93 -35.73%
EY -5.27 -9.72 -9.76 -6.03 -3.48 -4.23 -2.71 55.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.47 0.59 0.50 0.59 0.69 -25.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment